[MAGNUM] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -175.62%
YoY- -113.84%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 40,802 37,975 40,351 38,667 34,641 34,233 23,878 42.97%
PBT 43,528 7,397 -150,451 2,072 20,335 35,863 13,395 119.54%
Tax -1,646 2,261 -15,146 -7,639 -12,973 -12,864 1,926 -
NP 41,882 9,658 -165,597 -5,567 7,362 22,999 15,321 95.62%
-
NP to SH 41,058 9,658 -165,597 -5,567 7,362 22,999 15,321 93.04%
-
Tax Rate 3.78% -30.57% - 368.68% 63.80% 35.87% -14.38% -
Total Cost -1,080 28,317 205,948 44,234 27,279 11,234 8,557 -
-
Net Worth 1,374,965 1,352,119 1,323,351 1,447,419 1,435,589 1,485,351 921,499 30.60%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,374,965 1,352,119 1,323,351 1,447,419 1,435,589 1,485,351 921,499 30.60%
NOSH 954,837 965,800 952,051 927,833 920,249 958,291 921,499 2.39%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 102.65% 25.43% -410.39% -14.40% 21.25% 67.18% 64.16% -
ROE 2.99% 0.71% -12.51% -0.38% 0.51% 1.55% 1.66% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 4.27 3.93 4.24 4.17 3.76 3.57 2.59 39.59%
EPS 4.30 1.00 -17.40 -0.60 0.80 2.40 1.60 93.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.40 1.39 1.56 1.56 1.55 1.00 27.54%
Adjusted Per Share Value based on latest NOSH - 927,833
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 2.84 2.64 2.81 2.69 2.41 2.38 1.66 43.09%
EPS 2.86 0.67 -11.52 -0.39 0.51 1.60 1.07 92.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9567 0.9408 0.9208 1.0071 0.9989 1.0335 0.6412 30.60%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.94 0.89 1.14 1.14 1.13 1.24 1.12 -
P/RPS 22.00 22.63 26.90 27.35 30.02 34.71 43.22 -36.27%
P/EPS 21.86 89.00 -6.55 -190.00 141.25 51.67 67.36 -52.80%
EY 4.57 1.12 -15.26 -0.53 0.71 1.94 1.48 112.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.64 0.82 0.73 0.72 0.80 1.12 -30.44%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 26/05/05 28/02/05 26/11/04 20/08/04 28/05/04 26/02/04 -
Price 0.95 0.81 0.94 1.13 1.04 1.10 1.53 -
P/RPS 22.23 20.60 22.18 27.11 27.63 30.79 59.05 -47.89%
P/EPS 22.09 81.00 -5.40 -188.33 130.00 45.83 92.02 -61.40%
EY 4.53 1.23 -18.50 -0.53 0.77 2.18 1.09 158.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.58 0.68 0.72 0.67 0.71 1.53 -42.93%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment